MIRA INFORM REPORT

 

 

Report No. :

221118

 

IDENTIFICATION DETAILS

 

Name :

TANAKA CHEMICAL CORPORATION

 

 

Registered Office :

45-5-10, Shirakata-cho Fukui-Shi, 910-3131

 

 

Country :

Japan

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

02.12.1957

 

 

Legal Form :

Public Independent

 

 

Line of Business :

Manufacturer of chemical products.

 

 

No. of Employees :

199

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March, 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Japan

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


 

JAPAN - ECONOMIC OVERVIEW

 

In the years following World War II, government-industry cooperation, a strong work ethic, mastery of high technology, and a comparatively small defense allocation (1% of GDP) helped Japan develop a technologically advanced economy. Two notable characteristics of the post-war economy were the close interlocking structures of manufacturers, suppliers, and distributors, known as keiretsu, and the guarantee of lifetime employment for a substantial portion of the urban labor force. Both features are now eroding under the dual pressures of global competition and domestic demographic change. Japan's industrial sector is heavily dependent on imported raw materials and fuels. A small agricultural sector is highly subsidized and protected, with crop yields among the highest in the world. While self-sufficient in rice production, Japan imports about 60% of its food on a caloric basis. For three decades, overall real economic growth had been spectacular - a 10% average in the 1960s, a 5% average in the 1970s, and a 4% average in the 1980s. Growth slowed markedly in the 1990s, averaging just 1.7%, largely because of the after effects of inefficient investment and an asset price bubble in the late 1980s that required a protracted period of time for firms to reduce excess debt, capital, and labor. Modest economic growth continued after 2000, but the economy has fallen into recession three times since 2008. A sharp downturn in business investment and global demand for Japan's exports in late 2008 pushed Japan into recession. Government stimulus spending helped the economy recover in late 2009 and 2010, but the economy contracted again in 2011 as the massive 9.0 magnitude earthquake and the ensuing tsunami in March disrupted manufacturing. The economy has largely recovered in the two years since the disaster, but reconstruction in the Tohoku region has been uneven. Newly-elected Prime Minister Shinzo ABE has declared the economy his government's top priority; he has pledged to reconsider his predecessor's plan to permanently close nuclear power plants and is pursuing an economic revitalization agenda of fiscal stimulus and regulatory reform and has said he will press the Bank of Japan to loosen monetary policy. Measured on a purchasing power parity (PPP) basis that adjusts for price differences, Japan in 2012 stood as the fourth-largest economy in the world after second-place China, which surpassed Japan in 2001, and third-place India, which edged out Japan in 2012. The new government will continue a longstanding debate on restructuring the economy and reining in Japan's huge government debt, which exceeds 200% of GDP. Persistent deflation, reliance on exports to drive growth, and an aging and shrinking population are other major long-term challenges for the economy.

Source : CIA

 


Company Name and address

 

TANAKA CHEMICAL CORPORATION                

 

 

45-5-10, Shirakata-cho

 

 

Fukui-Shi, 910-3131

Japan

 

 

Tel:

81-77-6851801

Fax:

81-77-6851803

 

www.tanaka-chem.co.jp

 

Employees:

199

Company Type:

Public Independent

Traded:

Osaka Stock Exchange:

4080

Incorporation Date:

02-Dec-1957

Auditor:

Deloitte Touche Tohmatsu LLC

Financials in:

USD (In Millions)

Fiscal Year End:

31-Mar-2012

Reporting Currency:

Japanese Yen

Annual Sales:

129.9  1

Net Income:

(16.7)

Total Assets:

172.9  2

Market Value:

64.6

 

(26-Apr-2013)

 

Business Description          

 

 

TANAKA CHEMICAL CORPORATION is a Japan-based manufacturer of chemical products. The Company is engaged in the manufacture and sale of positive materials for primary and secondary batteries, metal surface treatment agents and catalyst chemicals, as well as the leasing of real estate through its subsidiary. The Company’s products include the battery materials, such as nickel hydride batteries, lithium-ion batteries and nickel dry batteries; the catalyst materials, such as cobalt carbonate and nickel carbonate; the metal surface treatment agents, such as nickel hydroxide and nickel carbonate, and the pigment materials, such as cobalt oxide and cobalt hydroxide. On April 1, 2012, the Company merged with its Hyogo-based wholly owned subsidiary, which is engaged in the real estate leasing business. For the nine months ended 31 December 2012, TANAKA CHEMICAL CORPORATION revenues decreased 24% to Y6.61B. Net loss applicable to common stockholders increased 49% to Y1.11B. Revenues reflect a decrease in demand for the Company's products and services due to unfavorable market conditions. Higher net loss reflects Subsidy decrease of 89% to Y213.5M (income), Commission for syndicate loan increase from Y2M to Y184.1M (expense).

 

 

Industry

 

Industry

Electronic Instruments and Controls

ANZSIC 2006:

2439 - Other Electrical Equipment Manufacturing

NACE 2002:

3140 - Manufacture of accumulators, primary cells and primary batteries

NAICS 2002:

335911 - Storage Battery Manufacturing

UK SIC 2003:

3140 - Manufacture of accumulators, primary cells and primary batteries

UK SIC 2007:

2720 - Manufacture of batteries and accumulators

US SIC 1987:

3691 - Storage Batteries

 

 

Key Executives

 

Name

Title

Tamotsu Tanaka

Executive President, Representative Director

Masahiro Mogari

Managing Executive Officer, Director of Sales, Director

Akira Hashimoto

Executive Officer, Fukui Plant Manager

Kazuo Kuno

Independent Director

Mori Shimakawa

Executive Officer, Manager of Internal Inspection Office, Director

 

 

Significant Developments

 

Topic

#*

Most Recent Headline

Date

Strategic Combinations

1

TANAKA CHEMICAL CORP Announces Business and Capital Alliance with Sumitomo Chemical Co Ltd

28-Mar-2013

Other Earnings Pre-Announcement

3

TANAKA CHEMICAL CORP Expects Extraordinary Profit for Q4 of FY Ending March 31, 2013

13-Feb-2013

Equity Financing / Related

1

TANAKA CHEMICAL CORP Completes Private Placement of New Shares

15-Apr-2013

Debt Financing / Related

1

TANAKA CHEMICAL CORP Takes Out Loan

19-Nov-2012

 

* number of significant developments within the last 12 months

 

 

News

 

Title

Date

WIPO PUBLISHES PATENT OF TANAKA CHEMICAL FOR "LITHIUM-RICH LITHIUM METAL COMPLEX OXIDE" (JAPANESE INVENTORS)
U.S. Fed News (167 Words)

5-Apr-2013

TANAKA CHEMICAL CORP Expects Extraordinary Profit for Q4 of FY Ending March 31, 2013
Reuters (33 Words)

13-Feb-2013

TANAKA CHEMICAL CORPORATION Expects Extraordinary Profit and Extraordinary Loss for Q1 of FY 2013
Reuters (37 Words)

7-Jun-2012

Recently released market study: TANAKA CHEMICAL CORPORATION (4080) - Financial and Strategic SWOT Analysis Review
PR inside (766 Words)

30-May-2012

 

 

Financial Summary

 

As of 31-Dec-2012

 

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.22

2.18

Quick Ratio (MRQ)

1.00

1.35

Debt to Equity (MRQ)

2.24

0.82

Sales 5 Year Growth

-12.60

6.26

Net Profit Margin (TTM) %

-20.49

10.56

Return on Assets (TTM) %

-10.28

8.26

Return on Equity (TTM) %

-32.45

22.07

 

 

Stock Snapshot

 

Traded: Osaka Stock Exchange: 4080

 

As of 26-Apr-2013

   Financials in: JPY

Recent Price

462.00

 

EPS

-102.88

52 Week High

625.00

 

Price/Sales

0.63

52 Week Low

270.00

 

Price/Book

1.07

Avg. Volume (mil)

0.06

 

Beta

1.33

Market Value (mil)

6,422.17

 

 

 

 

Price % Change

Rel S&P 500%

4 Week

2.67%

-8.51%

13 Week

37.50%

8.59%

52 Week

-4.94%

-33.68%

Year to Date

44.38%

6.91%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = JPY 78.96121
2 - Balance Sheet Item Exchange Rate: USD 1 = JPY 82.38536

 

 

Corporate Overview

 

Location
45-5-10, Shirakata-cho
Fukui-Shi, 910-3131
Japan

 

Tel:

81-77-6851801

Fax:

81-77-6851803

 

www.tanaka-chem.co.jp

Quote Symbol - Exchange

4080 - Osaka Stock Exchange

Sales JPY(mil):

10,257.6

Assets JPY(mil):

14,245.4

Employees:

199

Fiscal Year End:

31-Mar-2012

 

Industry:

Electronic Instruments and Controls

Incorporation Date:

02-Dec-1957

Company Type:

Public Independent

Quoted Status:

Quoted

 

Executive President, Representative Director:

Tamotsu Tanaka

 

 

Industry Codes

 

ANZSIC 2006 Codes:

2439

-

Other Electrical Equipment Manufacturing

6711

-

Residential Property Operators

6712

-

Non-Residential Property Operators

1813

-

Basic Inorganic Chemical Manufacturing

 

NACE 2002 Codes:

3140

-

Manufacture of accumulators, primary cells and primary batteries

7020

-

Letting of own property

2413

-

Manufacture of other inorganic basic chemicals

 

NAICS 2002 Codes:

335911

-

Storage Battery Manufacturing

325188

-

All Other Basic Inorganic Chemical Manufacturing

531110

-

Lessors of Residential Buildings and Dwellings

335912

-

Primary Battery Manufacturing

531120

-

Lessors of Nonresidential Buildings (except Miniwarehouses)

 

US SIC 1987:

3691

-

Storage Batteries

3692

-

Primary Batteries, Dry and Wet

2819

-

Industrial Inorganic Chemicals, Not Elsewhere Classified

6512

-

Operators of Nonresidential Buildings

6513

-

Operators or Apartment Buildings

 

UK SIC 2003:

3140

-

Manufacture of accumulators, primary cells and primary batteries

70209

-

Other letting of own property

2413

-

Manufacture of other inorganic basic chemicals

 

UK SIC 2007:

2720

-

Manufacture of batteries and accumulators

2013

-

Manufacture of other inorganic basic chemicals

68209

-

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

 

 

Business Description

 

TANAKA CHEMICAL CORPORATION is a Japan-based manufacturer of chemical products. The Company is engaged in the manufacture and sale of positive materials for primary and secondary batteries, metal surface treatment agents and catalyst chemicals, as well as the leasing of real estate through its subsidiary. The Company’s products include the battery materials, such as nickel hydride batteries, lithium-ion batteries and nickel dry batteries; the catalyst materials, such as cobalt carbonate and nickel carbonate; the metal surface treatment agents, such as nickel hydroxide and nickel carbonate, and the pigment materials, such as cobalt oxide and cobalt hydroxide. On April 1, 2012, the Company merged with its Hyogo-based wholly owned subsidiary, which is engaged in the real estate leasing business. For the nine months ended 31 December 2012, TANAKA CHEMICAL CORPORATION revenues decreased 24% to Y6.61B. Net loss applicable to common stockholders increased 49% to Y1.11B. Revenues reflect a decrease in demand for the Company's products and services due to unfavorable market conditions. Higher net loss reflects Subsidy decrease of 89% to Y213.5M (income), Commission for syndicate loan increase from Y2M to Y184.1M (expense).

 

More Business Descriptions

Manufacture of positive materials for primary and secondary batteries, catalyst chemicals and metal surfact treatment agents

Battery Manufacturing

                                                                                                                                                                                                                                                                                                                                                                       

 

Financial Data

 

Financials in:

JPY(mil)

 

Revenue:

10,257.6

Net Income:

-1,314.8

Assets:

14,245.4

Long Term Debt:

3,623.0

 

Total Liabilities:

8,764.9

 

Working Capital:

0.4

 

 

 

Date of Financial Data:

31-Mar-2012

 

1 Year Growth

-37.1%

NA

-19.6%

 

 

Market Data

 

Quote Symbol:

4080

Exchange:

Osaka Stock Exchange

Currency:

JPY

Stock Price:

462.0

Stock Price Date:

04-26-2013

52 Week Price Change %:

-4.9

Market Value (mil):

6,422,169.0

 

SEDOL:

6214203

ISIN:

JP3468810001

 

Equity and Dept Distribution:

7/99, 20-for-1 stock split, 5/00, 2-for-1 stock split. All Fins. are non-consolidated. All WAS are estimated. FY'04 & '05 &'06 1Q & 3Q WAS & o/s are estimated. FY'07 1Q WAS was estimated and used as o/s. FY'08 3Q DWAS was estimated and WAS = o/s.FY'08 Q1 WAS=O/S.

 

 

Shareholders

 

Major Shareholders

Tamotsu Tanaka (9.9%)

 

 

Key Corporate Relationships

 

Auditor:

Deloitte Touche Tohmatsu LLC

 

Auditor:

Deloitte Touche Tohmatsu LLC

 

 

Board of Directors

 

Name

Title

Function

Kazuo Kuno

 

Independent Director

Director/Board Member

Biography:

Mr. Kazuo Kuno has been serving as Independent Director in TANAKA CHEMICAL CORPORATION since June 2003. He is also serving as President and Representative Director in NICHIESU CO., LTD. He previously worked as Chairman and Representative Director in Sambo Copper Alloy Co., Ltd.

Age: 62

Masahiro Mogari

 

Managing Executive Officer, Director of Sales, Director

Director/Board Member

 

Biography:

Mr. Masahiro Mogari was named Managing Executive Officer, Director of Sales and Director in TANAKA CHEMICAL CORPORATION, effective April 1, 2013. He joined the Company in September 2001. His previous titles include Director of Accounting and Director of Human Resources and General Affairs of the Company. He previously worked for Sumitomo Corporation before he joined the Company. He also served as President and Representative Director in a company that was a subsidiary of the Company.

Age: 60

Mori Shimakawa

 

Executive Officer, Manager of Internal Inspection Office, Director

Director/Board Member

 

Biography:

Mr. Mori Shimakawa has been serving as Executive Officer, Manager of Internal Inspection Office and Director in TANAKA CHEMICAL CORPORATION, since July 1, 2012. He joined the Company in April 1997. His previous titles include Director of Technology Development, Director of Technology, Manager of Business Planning Office and Manager of Quality Insurance Office of the Company.

Age: 43

Tamotsu Tanaka

 

Executive President, Representative Director

Director/Board Member

 

Biography:

Mr. Tamotsu Tanaka has been serving as Executive President and Representative Director in TANAKA CHEMICAL CORPORATION, since April 1, 2008. He joined the Company in March 1977. His previous titles include Director of Technology Development, Managing Director, Senior Managing Director, Chief Director of Technology Development, Manager of Technology Group and Director. He previously worked for Nikki-Universal Co., Ltd. before he joined the Company. He also used to serve as President and Representative Director in a company that was a subsidiary of the Company.

Age: 64

 

Executives

 

Name

Title

Function

Tamotsu Tanaka

 

Executive President, Representative Director

President

Biography:

Mr. Tamotsu Tanaka has been serving as Executive President and Representative Director in TANAKA CHEMICAL CORPORATION, since April 1, 2008. He joined the Company in March 1977. His previous titles include Director of Technology Development, Managing Director, Senior Managing Director, Chief Director of Technology Development, Manager of Technology Group and Director. He previously worked for Nikki-Universal Co., Ltd. before he joined the Company. He also used to serve as President and Representative Director in a company that was a subsidiary of the Company.

Age: 64

Masahiro Mogari

 

Managing Executive Officer, Director of Sales, Director

Sales Executive

 

Biography:

Mr. Masahiro Mogari was named Managing Executive Officer, Director of Sales and Director in TANAKA CHEMICAL CORPORATION, effective April 1, 2013. He joined the Company in September 2001. His previous titles include Director of Accounting and Director of Human Resources and General Affairs of the Company. He previously worked for Sumitomo Corporation before he joined the Company. He also served as President and Representative Director in a company that was a subsidiary of the Company.

Age: 60

Akira Hashimoto

 

Executive Officer, Fukui Plant Manager

Other

 

Manabu Tanaka

 

Executive Officer, Manager of Business Planning Office, Director of Examination and Analysis

Other

 

 

Significant Developments

 

 

 

TANAKA CHEMICAL CORP Completes Private Placement of New Shares

Apr 15, 2013


TANAKA CHEMICAL CORP announced that it has completed the issue of 1,250,000 shares of its common stock, at the price of JPY 343 per share, or for JPY 428,750,000 in total, through a private placement to Sumitomo Chemical Co Ltd, on April 15, 2013.

TANAKA CHEMICAL CORP Announces Business and Capital Alliance with Sumitomo Chemical Co Ltd

Mar 28, 2013


TANAKA CHEMICAL CORP announced that TANAKA CHEMICAL CORP and Sumitomo Chemical Co Ltd have reached an agreement to form a business and capital alliance, effective March 28, 2013. Through the business alliance, the two companies will be cooperating in the development of positive pole material of the second generation of lithium battery; the utility of manufacturing equipments; overseas sales network, among others. Through the capital alliance, The Company will issue 1,250,000 shares of its common stock, at the price of JPY 343 per share, or for JPY 428,750,000 in total, through a private placement to Sumitomo Chemical Co Ltd, effective April 15, 2013. After this, Sumitomo Chemical Co Ltd's stake in the Company will become 8.99%.

TANAKA CHEMICAL CORP Expects Extraordinary Profit for Q4 of FY Ending March 31, 2013

Feb 13, 2013


TANAKA CHEMICAL CORP announced that it expects an extraordinary profit of JPY 144 million caused by gain on forgiveness of debt for the fourth quarter of the fiscal year ending March 31, 2013.

TANAKA CHEMICAL CORP Expects Extraordinary Profit for Q4 of FY Ending March 31, 2013

Feb 13, 2013


TANAKA CHEMICAL CORP announced that it expects an extraordinary profit of JPY 144 million caused by gain on forgiveness of debt for the fourth quarter of the fiscal year ending March 31, 2013.

TANAKA CHEMICAL CORP Takes Out Loan

Nov 19, 2012


TANAKA CHEMICAL CORP announced that it has decided to take out a JPY 3,195 million loan, from The Bank of Tokyo Mitsubishi UFJ Co., Ltd, The Fukui Bank,Ltd., Sumitomo Mitsui Banking Corporation, THE HOKURIKU BANK, LTD., as part of the commitment line contract signed on April 27, 2012. The Company will use the debt financing proceeds to acquire new equipment. The loan will be matured on April 30, 2015.

TANAKA CHEMICAL CORPORATION Expects Extraordinary Profit and Extraordinary Loss for Q1 of FY 2013

Jun 07, 2012


TANAKA CHEMICAL CORPORATION announced that it expects JPY 200 million extraordinary profit on subsidy, as well as JPY 192 million extraordinary loss on fixed asset reduction for the first quarter of the fiscal year ending March 2013.

 

 

News

 

WIPO PUBLISHES PATENT OF TANAKA CHEMICAL FOR "LITHIUM-RICH LITHIUM METAL COMPLEX OXIDE" (JAPANESE INVENTORS)
U.S. Fed News (167 Words)

05-Apr-2013

TANAKA CHEMICAL CORP Expects Extraordinary Profit for Q4 of FY Ending March 31, 2013
Reuters (33 Words)

13-Feb-2013

TANAKA CHEMICAL CORPORATION Expects Extraordinary Profit and Extraordinary Loss for Q1 of FY 2013
Reuters (37 Words)

07-Jun-2012

Recently released market study: TANAKA CHEMICAL CORPORATION (4080) - Financial and Strategic SWOT Analysis Review
PR inside (766 Words)

30-May-2012

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Updated Normal
31-Mar-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

78.961215

85.691434

92.941082

100.484331

114.302336

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

129.9

190.3

173.3

237.4

210.3

Revenue

129.9

190.3

173.3

237.4

210.3

Total Revenue

129.9

190.3

173.3

237.4

210.3

 

 

 

 

 

 

    Cost of Revenue

123.5

170.3

154.1

228.4

184.5

Cost of Revenue, Total

123.5

170.3

154.1

228.4

184.5

Gross Profit

6.4

20.0

19.2

9.1

25.9

 

 

 

 

 

 

    Selling/General/Administrative Expense

5.5

5.6

4.9

4.4

3.7

    Labor & Related Expense

4.4

4.6

3.3

3.3

3.4

    Advertising Expense

0.1

0.1

0.1

0.1

0.1

Total Selling/General/Administrative Expenses

10.0

10.3

8.3

7.8

7.2

Research & Development

9.8

6.9

5.8

4.1

3.3

    Depreciation

0.7

0.5

0.3

0.2

0.2

Depreciation/Amortization

0.7

0.5

0.3

0.2

0.2

    Impairment-Assets Held for Use

0.2

0.7

1.7

1.0

1.2

    Other Unusual Expense (Income)

0.1

-0.1

-1.1

0.1

0.0

Unusual Expense (Income)

0.3

0.6

0.6

1.1

1.2

    Other Operating Expense

0.0

-

-

-

-

Other Operating Expenses, Total

0.0

-

-

-

-

Total Operating Expense

144.3

188.7

169.2

241.5

196.3

 

 

 

 

 

 

Operating Income

-14.3

1.7

4.2

-4.1

14.0

 

 

 

 

 

 

        Interest Expense - Non-Operating

-0.8

-0.5

-0.6

-0.4

-0.2

    Interest Expense, Net Non-Operating

-0.8

-0.5

-0.6

-0.4

-0.2

        Interest Income - Non-Operating

0.0

0.0

0.0

0.0

0.0

        Investment Income - Non-Operating

0.1

0.1

0.2

-0.2

0.0

    Interest/Investment Income - Non-Operating

0.1

0.1

0.2

-0.1

0.0

Interest Income (Expense) - Net Non-Operating Total

-0.7

-0.4

-0.4

-0.5

-0.2

Gain (Loss) on Sale of Assets

-

-

-

0.0

0.0

    Other Non-Operating Income (Expense)

-0.1

-0.2

0.2

0.1

0.0

Other, Net

-0.1

-0.2

0.2

0.1

0.0

Income Before Tax

-15.2

1.1

4.0

-4.5

13.9

 

 

 

 

 

 

Total Income Tax

1.5

0.0

0.4

1.3

6.3

Income After Tax

-16.7

1.1

3.6

-5.9

7.6

 

 

 

 

 

 

Net Income Before Extraord Items

-16.7

1.1

3.6

-5.9

7.6

Net Income

-16.7

1.1

3.6

-5.9

7.6

 

 

 

 

 

 

    Miscellaneous Earnings Adjustment

-

0.0

0.0

0.0

0.0

Total Adjustments to Net Income

-

0.0

0.0

0.0

0.0

Income Available to Common Excl Extraord Items

-16.7

1.1

3.6

-5.9

7.6

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

-16.7

1.1

3.6

-5.9

7.6

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

12.6

12.6

12.5

12.4

12.4

Basic EPS Excl Extraord Items

-1.32

0.09

0.29

-0.47

0.61

Basic/Primary EPS Incl Extraord Items

-1.32

0.09

0.29

-0.47

0.61

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

-16.7

1.1

3.6

-5.9

7.6

Diluted Weighted Average Shares

12.6

12.6

12.7

12.4

13.7

Diluted EPS Excl Extraord Items

-1.32

0.09

0.28

-0.47

0.55

Diluted EPS Incl Extraord Items

-1.32

0.09

0.28

-0.47

0.55

Dividends per Share - Common Stock Primary Issue

0.00

0.09

0.09

0.04

0.10

Gross Dividends - Common Stock

0.0

1.2

1.1

0.5

1.3

Interest Expense, Supplemental

0.8

0.5

0.6

0.4

0.2

Depreciation, Supplemental

0.7

20.5

20.3

16.4

7.8

Total Special Items

0.3

0.6

0.6

1.1

1.2

Normalized Income Before Tax

-14.9

1.7

4.7

-3.5

15.1

 

 

 

 

 

 

Effect of Special Items on Income Taxes

0.1

0.2

0.1

0.4

0.6

Inc Tax Ex Impact of Sp Items

1.6

0.2

0.5

1.7

6.8

Normalized Income After Tax

-16.5

1.5

4.2

-5.2

8.2

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-16.5

1.5

4.2

-5.2

8.2

 

 

 

 

 

 

Basic Normalized EPS

-1.30

0.12

0.33

-0.42

0.67

Diluted Normalized EPS

-1.30

0.12

0.33

-0.42

0.60

Rental Expenses

0.4

0.4

0.4

0.4

0.3

Advertising Expense, Supplemental

0.1

0.1

0.1

0.1

0.1

Research & Development Exp, Supplemental

9.8

6.9

5.8

4.1

3.3

Reported Operating Profit

-14.1

2.3

4.8

-3.0

15.2

Reported Ordinary Profit

-14.9

1.7

4.4

-3.5

15.0

Normalized EBIT

-14.1

2.3

4.8

-3.0

15.2

Normalized EBITDA

-13.4

22.8

25.1

13.4

23.0

    Current Tax - Total

0.1

-

-

-

-

Current Tax - Total

0.1

-

-

-

-

    Deferred Tax - Total

1.4

-

-

-

-

Deferred Tax - Total

1.4

-

-

-

-

Income Tax - Total

1.5

-

-

-

-

Service Cost - Domestic

0.7

0.7

0.4

0.6

0.1

Domestic Pension Plan Expense

0.7

0.7

0.4

0.6

0.1

Total Pension Expense

0.7

0.7

0.4

0.6

0.1

Total Plan Service Cost

0.7

0.7

0.4

0.6

0.1

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

UpdateType/Date

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Updated Normal
31-Mar-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate

82.385362

82.88

93.44

98.77

99.535

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

16.2

15.5

16.8

16.2

20.7

Cash and Short Term Investments

16.2

15.5

16.8

16.2

20.7

        Accounts Receivable - Trade, Gross

12.6

22.2

29.1

19.8

25.9

    Trade Accounts Receivable - Net

12.6

22.2

29.1

19.8

25.9

    Notes Receivable - Short Term

0.9

1.1

0.4

0.1

0.2

    Other Receivables

4.8

0.4

0.0

6.4

0.0

Total Receivables, Net

18.3

23.7

29.5

26.2

26.1

    Inventories - Finished Goods

4.4

9.1

8.4

9.4

11.6

    Inventories - Work In Progress

6.5

9.0

8.7

7.9

17.6

    Inventories - Raw Materials

2.4

2.6

2.6

1.2

5.7

    Inventories - Other

-

-

-

-

0.1

Total Inventory

13.3

20.6

19.8

18.6

35.0

Prepaid Expenses

0.3

0.2

0.3

0.4

0.2

    Deferred Income Tax - Current Asset

0.0

0.6

0.5

0.8

1.8

    Other Current Assets

0.0

0.0

1.5

0.0

0.1

Other Current Assets, Total

0.0

0.6

2.0

0.8

1.9

Total Current Assets

48.1

60.6

68.5

62.2

83.9

 

 

 

 

 

 

        Buildings

45.7

33.7

30.4

24.4

21.9

        Land/Improvements

17.4

17.4

11.9

11.3

9.6

        Machinery/Equipment

157.0

152.0

138.7

117.5

97.2

        Construction in Progress

42.4

72.0

0.1

7.4

0.2

    Property/Plant/Equipment - Gross

262.5

275.0

181.0

160.6

128.9

    Accumulated Depreciation

-142.1

-126.6

-97.8

-83.4

-71.1

Property/Plant/Equipment - Net

120.4

148.4

83.2

77.2

57.8

    Intangibles - Gross

1.0

-

-

-

-

    Accumulated Intangible Amortization

-0.6

-

-

-

-

Intangibles, Net

0.4

0.6

0.6

0.7

0.3

    LT Investment - Affiliate Companies

0.6

0.6

0.5

0.5

0.5

    LT Investments - Other

2.6

2.7

2.5

1.3

0.9

Long Term Investments

3.2

3.3

3.0

1.8

1.4

Note Receivable - Long Term

0.0

0.0

0.0

0.0

0.0

    Deferred Income Tax - Long Term Asset

0.0

0.1

0.0

0.5

0.7

    Other Long Term Assets

0.8

0.7

0.7

0.9

0.7

Other Long Term Assets, Total

0.8

0.9

0.8

1.4

1.3

Total Assets

172.9

213.8

156.2

143.3

144.8

 

 

 

 

 

 

Accounts Payable

17.3

34.9

30.3

11.0

25.4

Accrued Expenses

1.3

1.7

1.4

1.2

2.4

Notes Payable/Short Term Debt

9.9

49.6

9.1

27.4

2.2

Current Portion - Long Term Debt/Capital Leases

24.6

8.8

12.1

8.7

21.7

    Customer Advances

0.1

0.1

0.0

-

-

    Security Deposits

0.3

0.2

0.2

0.1

0.2

    Income Taxes Payable

0.1

0.1

0.2

0.0

4.5

    Other Payables

4.2

18.9

7.4

8.3

6.3

    Other Current Liabilities

0.0

0.1

0.1

1.7

1.7

Other Current liabilities, Total

4.8

19.5

7.8

10.1

12.6

Total Current Liabilities

57.8

114.5

60.6

58.4

64.3

 

 

 

 

 

 

    Long Term Debt

44.0

12.2

18.6

19.2

7.6

Total Long Term Debt

44.0

12.2

18.6

19.2

7.6

Total Debt

78.4

70.7

39.8

55.3

31.5

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

0.5

0.0

-

-

-

Deferred Income Tax

0.5

0.0

-

-

-

    Reserves

0.3

0.3

0.0

-

-

    Pension Benefits - Underfunded

1.9

3.5

3.0

2.8

3.1

    Other Long Term Liabilities

1.9

0.2

0.0

-

-

Other Liabilities, Total

4.1

4.0

3.0

2.8

3.1

Total Liabilities

106.4

130.6

82.3

80.5

75.0

 

 

 

 

 

 

    Common Stock

25.3

25.2

22.3

19.3

19.2

Common Stock

25.3

25.2

22.3

19.3

19.2

Additional Paid-In Capital

32.8

32.6

28.9

25.6

25.4

Retained Earnings (Accumulated Deficit)

7.5

24.6

21.9

17.8

25.1

Treasury Stock - Common

0.0

0.0

0.0

0.0

0.0

Unrealized Gain (Loss)

0.9

0.9

0.8

0.1

0.1

    Other Equity

0.0

-

-

-

-

Other Equity, Total

0.0

-

-

-

-

Total Equity

66.5

83.2

73.9

62.8

69.7

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

172.9

213.8

156.2

143.3

144.8

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

12.6

12.6

12.6

12.4

12.4

Total Common Shares Outstanding

12.6

12.6

12.6

12.4

12.4

Treasury Shares - Common Stock Primary Issue

0.0

0.0

0.0

0.0

0.0

Employees

199

165

151

141

123

Number of Common Shareholders

9,035

9,724

8,605

4,286

5,636

Accumulated Intangible Amort, Suppl.

0.6

-

-

-

-

Deferred Revenue - Current

0.1

0.1

0.0

-

-

Total Long Term Debt, Supplemental

68.6

21.0

30.8

27.9

29.3

Long Term Debt Maturing within 1 Year

24.6

8.8

12.1

8.7

21.7

Long Term Debt Maturing in Year 2

18.4

8.6

7.8

9.1

3.6

Long Term Debt Maturing in Year 3

17.2

2.4

7.6

5.1

4.0

Long Term Debt Maturing in Year 4

8.4

1.2

2.1

5.1

0.0

Long Term Debt Maturing in Year 5

-

-

1.1

0.0

0.0

Long Term Debt Maturing in 2-3 Years

35.6

11.0

15.4

14.2

7.6

Long Term Debt Maturing in 4-5 Years

8.4

1.2

3.2

5.1

0.0

Long Term Debt Matur. in Year 6 & Beyond

0.0

0.0

0.0

0.0

0.0

Pension Obligation - Domestic

6.9

6.1

4.8

4.0

3.9

Plan Assets - Domestic

5.0

4.4

3.5

2.8

3.0

Funded Status - Domestic

-1.9

-1.7

-1.3

-1.2

-0.9

Total Funded Status

-1.9

-1.7

-1.3

-1.2

-0.9

Accrued Liabilities - Domestic

-1.9

-1.7

-1.3

-1.2

-0.9

Net Assets Recognized on Balance Sheet

-1.9

-1.7

-1.3

-1.2

-0.9

Total Plan Obligations

6.9

6.1

4.8

4.0

3.9

Total Plan Assets

5.0

4.4

3.5

2.8

3.0

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Updated Normal
31-Mar-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

78.961215

85.691434

92.941082

100.484331

114.302336

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

-15.2

1.1

4.0

-4.5

13.9

    Depreciation

18.7

20.5

20.3

16.4

7.8

Depreciation/Depletion

18.7

20.5

20.3

16.4

7.8

    Unusual Items

27.4

4.3

0.0

0.9

0.8

    Other Non-Cash Items

-26.5

-2.9

0.6

-1.5

0.3

Non-Cash Items

0.9

1.3

0.6

-0.6

1.0

    Accounts Receivable

9.6

10.9

-6.8

3.3

3.1

    Inventories

7.8

1.7

-0.1

16.4

-4.6

    Accounts Payable

-18.7

0.4

18.9

-14.2

-10.3

    Accrued Expenses

-0.4

0.1

0.1

-0.2

0.0

    Other Operating Cash Flow

-1.5

-0.1

3.7

-8.5

-5.0

Changes in Working Capital

-3.3

12.9

15.7

-3.2

-16.7

Cash from Operating Activities

1.1

35.8

40.7

8.1

5.9

 

 

 

 

 

 

    Purchase of Fixed Assets

-74.8

-27.3

-25.4

-32.5

-9.1

Capital Expenditures

-74.8

-27.3

-25.4

-32.5

-9.1

    Purchase of Investments

0.0

0.0

0.0

-0.5

0.0

    Other Investing Cash Flow

23.7

3.7

0.2

-0.4

-0.1

Other Investing Cash Flow Items, Total

23.7

3.7

0.2

-0.9

-0.2

Cash from Investing Activities

-51.1

-23.6

-25.2

-33.4

-9.2

 

 

 

 

 

 

    Other Financing Cash Flow

0.0

-

-

-

-

Financing Cash Flow Items

0.0

-

-

-

-

    Cash Dividends Paid - Common

-1.3

-1.2

-0.5

-1.5

-1.3

Total Cash Dividends Paid

-1.3

-1.2

-0.5

-1.5

-1.3

        Sale/Issuance of Common

-

0.0

3.8

0.0

0.0

        Repurchase/Retirement of Common

0.0

0.0

0.0

0.0

-

    Common Stock, Net

0.0

0.0

3.8

0.0

0.0

Issuance (Retirement) of Stock, Net

0.0

0.0

3.8

0.0

0.0

    Short Term Debt, Net

2.5

-1.2

-20.4

23.9

-0.9

        Long Term Debt Issued

67.5

0.0

11.8

19.9

5.2

        Long Term Debt Reduction

-18.0

-13.2

-10.5

-21.5

-7.5

    Long Term Debt, Net

49.5

-13.2

1.3

-1.6

-2.3

Issuance (Retirement) of Debt, Net

52.0

-14.4

-19.2

22.3

-3.1

Cash from Financing Activities

50.7

-15.6

-15.9

20.8

-4.4

 

 

 

 

 

 

Foreign Exchange Effects

0.0

0.0

0.1

-0.1

-0.3

Net Change in Cash

0.7

-3.3

-0.3

-4.5

-8.1

 

 

 

 

 

 

Net Cash - Beginning Balance

16.3

18.3

17.2

20.5

26.1

Net Cash - Ending Balance

16.9

15.0

16.9

16.0

18.0

Cash Interest Paid

0.7

0.5

0.6

0.3

0.2

Cash Taxes Paid

0.1

0.0

-3.5

7.7

5.4

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Updated Normal
31-Mar-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

78.961215

85.691434

92.941082

100.484331

114.302336

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net sales

129.9

190.3

173.3

237.4

210.3

Total Revenue

129.9

190.3

173.3

237.4

210.3

 

 

 

 

 

 

    Rounding adjustment Income Statement

0.0

-

-

-

-

    Cost of Sales

123.5

170.3

154.1

228.4

184.5

    Other Selling/General/Admin. Expense

0.0

-

-

-

-

    Freight Exp.

1.1

1.3

1.3

1.1

1.0

    Advertising Exp.

0.1

0.1

0.1

0.1

0.1

    Directors'' compensations

1.3

1.4

1.1

1.2

1.2

    Salaries

2.2

2.1

1.5

1.3

1.1

    Bonuses

0.4

0.4

0.3

0.3

0.4

    Allowance Bounes

0.2

0.3

0.2

0.2

0.2

    Allowance Director's Bounes

-

-

-

0.0

0.2

    Periodic Retire. Benefit Cost

0.3

0.3

0.2

0.2

0.0

    Allow.Dir.Retir.Bons

-

-

0.0

0.1

0.3

    Depreciation

0.7

0.5

0.3

0.2

0.2

    Travel Expenses

0.6

0.6

0.6

0.5

0.5

    Rental Expenses

0.4

0.4

0.4

0.4

0.3

    Insurance Expenses

0.2

0.2

0.1

0.2

0.1

    Research & Devel.

9.8

6.9

5.8

4.1

3.3

    Commission expenses

0.9

0.9

0.8

0.9

0.0

    Other SGA

2.4

2.3

1.6

1.3

1.9

    SP Rev. Allow.Debt Security

-

-

-

-

0.0

    Subsidy

-27.4

-3.7

0.0

-

-

    SP G on reversal of closure of factory

-

0.0

-1.2

0.0

-

    SP other special income

0.0

0.0

0.0

0.0

-

    SP L-Retir.Fixed Asset

0.2

0.7

1.7

1.0

1.2

    Loss on reduction of noncurrent assets

27.2

3.3

0.0

-

-

    SP L on Adjust. for Chan. of Acct. Asset

0.0

0.3

0.0

-

-

    SP L on closure of factory

-

-

-

-

0.0

    SP Other Special losses

0.3

0.0

0.1

0.1

0.0

Total Operating Expense

144.3

188.7

169.2

241.5

196.3

 

 

 

 

 

 

    SP G-Sale Fixed Asset

-

-

-

0.0

0.0

    SP L-Sale Fixed Asset

-

-

-

-

0.0

    Dividends Income Of Insurance

0.0

-

-

-

-

    SP G on sale LT inv't secs

-

0.0

0.2

0.0

-

    NOP Interest Income

0.0

0.0

0.0

0.0

0.0

    NOP Dividends income

0.0

0.0

0.0

-

-

    Other Non-Operating Income (Expense)

0.0

-

-

-

-

    NOP Contract revenue

0.1

0.1

0.1

0.1

0.0

    NOP Income on sale of scraps

0.0

0.0

0.1

0.1

0.1

    NOP Interest on refund

-

0.0

0.2

0.0

-

    NOP Exchange Gain

-

-

-

-

0.0

    NOP Relocation compensation

-

-

-

-

0.0

    NOP Rental income

0.0

0.0

0.0

0.0

0.0

    NOP Insurance Dividend Rcvd.

-

0.0

-

0.0

0.0

    NOP Other Non-Op. Income

0.1

0.1

0.1

0.1

0.1

    NOP Interest Expenses

-0.8

-0.5

-0.6

-0.4

-0.2

    NOP Bond interest expenses

-

-

-

-

0.0

    NOP Amort.Bond Issuing Cost

-

-

-

-

0.0

    NOP Commission paid

-

-

-

0.0

-0.1

    NOP Commitment fee

-0.2

-0.3

-0.3

-0.2

0.0

    NOP L on transfer of acct. receive.

-

-

-

0.0

0.0

    NOP Exchange Loss

-

-

0.0

-0.2

0.0

    NOP Other Non-Op. Expen.

-0.1

-0.1

0.0

-0.1

0.0

Net Income Before Taxes

-15.2

1.1

4.0

-4.5

13.9

 

 

 

 

 

 

Total income taxes

1.5

0.0

0.4

1.3

6.3

Net Income After Taxes

-16.7

1.1

3.6

-5.9

7.6

 

 

 

 

 

 

Net Income Before Extra. Items

-16.7

1.1

3.6

-5.9

7.6

Net Income

-16.7

1.1

3.6

-5.9

7.6

 

 

 

 

 

 

    Adjustment to math with reported net inc

-

0.0

0.0

0.0

0.0

Income Available to Com Excl ExtraOrd

-16.7

1.1

3.6

-5.9

7.6

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

-16.7

1.1

3.6

-5.9

7.6

 

 

 

 

 

 

Basic Weighted Average Shares

12.6

12.6

12.5

12.4

12.4

Basic EPS Excluding ExtraOrdinary Items

-1.32

0.09

0.29

-0.47

0.61

Basic EPS Including ExtraOrdinary Item

-1.32

0.09

0.29

-0.47

0.61

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

-16.7

1.1

3.6

-5.9

7.6

Diluted Weighted Average Shares

12.6

12.6

12.7

12.4

13.7

Diluted EPS Excluding ExtraOrd Items

-1.32

0.09

0.28

-0.47

0.55

Diluted EPS Including ExtraOrd Items

-1.32

0.09

0.28

-0.47

0.55

DPS-Common Stock

0.00

0.09

0.09

0.04

0.10

Gross Dividends - Common Stock

0.0

1.2

1.1

0.5

1.3

Normalized Income Before Taxes

-14.9

1.7

4.7

-3.5

15.1

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

1.6

0.2

0.5

1.7

6.8

Normalized Income After Taxes

-16.5

1.5

4.2

-5.2

8.2

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-16.5

1.5

4.2

-5.2

8.2

 

 

 

 

 

 

Basic Normalized EPS

-1.30

0.12

0.33

-0.42

0.67

Diluted Normalized EPS

-1.30

0.12

0.33

-0.42

0.60

Advertising Expense

0.1

0.1

0.1

0.1

0.1

Rental Expense

0.4

0.4

0.4

0.4

0.3

Research & Development Exp

9.8

6.9

5.8

4.1

3.3

Interest Expense

0.8

0.5

0.6

0.4

0.2

Bond Interest

-

-

-

-

0.0

Depreciation

0.7

-

-

-

-

Depreciation

-

20.5

20.3

16.4

7.8

    Income taxes-current

0.1

-

-

-

-

Current Tax - Total

0.1

-

-

-

-

    Income taxes-deferred

1.4

-

-

-

-

Deferred Tax - Total

1.4

-

-

-

-

Income Tax - Total

1.5

-

-

-

-

Reported Operating Profit

-14.1

2.3

4.8

-3.0

15.2

Reported Ordinary Profit

-14.9

1.7

4.4

-3.5

15.0

Service Cost

0.7

0.7

0.4

0.6

0.1

Domestic Pension Plan Expense

0.7

0.7

0.4

0.6

0.1

Total Pension Expense

0.7

0.7

0.4

0.6

0.1

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

UpdateType/Date

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Updated Normal
31-Mar-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate

82.385362

82.88

93.44

98.77

99.535

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Deposits

16.2

15.5

16.8

16.2

20.7

    Notes receivable-trade

0.9

1.1

0.4

0.1

0.2

    Accounts receivable-trade

12.6

22.2

29.1

19.8

25.9

    Products

-

-

-

-

11.6

    Finished Goods & Merchandise

4.4

9.1

8.4

9.4

-

    Raw Materials

-

-

-

-

5.7

    Work-In-Process

6.5

9.0

8.7

7.9

17.6

    Raw Materials & Supplies

2.4

2.6

2.6

1.2

-

    Supplies

-

-

-

-

0.1

    Prepaid Expenses

0.3

0.2

0.3

0.4

0.2

    Dfrd Tax Assets

0.0

0.6

0.5

0.8

1.8

    Accounts receivable-other(1)

4.8

-

-

-

-

    Sales tax receivable

-

-

0.0

3.1

0.0

    Accounts receivable-other

-

0.4

-

-

-

    Tax Returned Rcvbl

-

-

0.0

3.3

0.0

    Rounding adjustment Assets

0.0

-

-

-

-

    Other Assets

0.0

0.0

1.5

0.0

0.1

Total Current Assets

48.1

60.6

68.5

62.2

83.9

 

 

 

 

 

 

    Buildings, gross

41.4

29.9

27.1

22.0

19.6

    Accumulated depreciation

-18.8

-16.8

-13.6

-11.9

-10.7

    Structures, gross

4.3

3.7

3.3

2.4

2.3

    Accumulated depreciation(1)

-2.8

-2.5

-2.0

-1.8

-1.7

    Machinery/Equip., gross

151.8

147.3

134.5

114.1

93.8

    Accumulated depreciation(2)

-116.3

-103.4

-79.0

-66.8

-56.0

    Vehicle, gross

0.8

0.8

0.8

0.6

0.6

    Depreciation-Vehicle

-0.8

-0.7

-0.6

-0.5

-0.5

    Tools, furniture and fixtures

4.4

3.9

3.4

2.8

2.8

    Accumulated depreciation(3)

-3.5

-3.1

-2.6

-2.4

-2.2

    Land

17.4

17.4

11.9

11.3

9.6

    Other Construction in Progress, Net

0.0

-

-

-

-

    Construction IP

42.4

72.0

0.1

7.4

0.2

    Other Total Intangible Assets, Net

0.0

-

-

-

-

    Software

-

0.6

0.6

0.3

0.3

    Temporary software accounts right

-

-

0.0

0.4

0.0

    Telephone Right

0.0

0.0

0.0

0.0

0.0

    Other

-

0.0

0.0

-

-

    Investment Secs.

2.6

2.7

2.5

1.3

0.9

    Equity secs.nonconsolidated affil.

0.6

0.6

0.5

0.5

0.5

    Contrib. Invest.

-

-

-

0.0

0.0

    Long-term loans receivable from employee

0.0

0.0

0.0

0.0

0.0

    Rounding adjustment Assets

0.0

-

-

-

-

    Other Other Long Term Assets

0.0

-

-

-

-

    Long-term prepaid expenses

0.1

0.0

0.1

0.2

0.0

    Deferred tax assets

0.0

0.1

0.0

0.5

0.7

    Other Assets

0.7

0.7

0.7

0.7

0.7

    Allow. for Doubtful Account

0.0

0.0

0.0

0.0

0.0

    Adjustment

-

-

0.0

0.0

-

    Property/Plant/Equipment, Total - Net

0.0

-

-

-

-

    Accumulative Amortization of Software

-0.6

-

-

-

-

    Accumulative Amort of Other Intangible

0.0

-

-

-

-

    Software - Gross

1.0

-

-

-

-

    Other Intangible Assets - Gross

0.0

-

-

-

-

Total Assets

172.9

213.8

156.2

143.3

144.8

 

 

 

 

 

 

    Notes payable-trade

0.8

0.9

1.2

0.9

0.8

    Accounts payable-trade

17.3

34.9

30.3

11.0

25.4

    Short-term loans payable

8.5

6.0

6.4

25.3

1.0

    Current portion of long-term loans payab

24.6

8.8

12.1

8.7

1.6

    Bonds w/stock warrants (current)

-

-

-

0.0

20.1

    Accounts payable-other

4.2

18.9

7.4

8.3

6.3

    Accrd. Expenses

0.5

0.5

0.4

0.4

0.3

    Corp. Tax Pay.

0.1

0.1

0.2

0.0

4.5

    Advances received

0.1

0.1

0.0

-

-

    Sales Taxes Pay.

-

-

-

0.0

1.1

    Deposits received

0.3

0.2

0.2

0.1

0.2

    Allow. for Bonus

0.8

1.2

1.0

0.9

0.8

    Allow. for Director's Bonus

-

-

-

0.0

0.3

    Rounding adjustment Liability

0.0

-

-

-

-

    Allow. factory closure loss

-

-

0.0

1.6

1.7

    Notes payable-facilities

0.6

42.7

1.5

1.1

0.3

    Other Current Liabilities

0.0

0.1

0.1

0.0

0.0

Total Current Liabilities

57.8

114.5

60.6

58.4

64.3

 

 

 

 

 

 

    New Stock Convert.Bond

-

-

-

-

0.0

    Long-term loans payable

44.0

12.2

18.6

19.2

7.6

Total Long Term Debt

44.0

12.2

18.6

19.2

7.6

 

 

 

 

 

 

    Rounding adjustment Liability

0.0

-

-

-

-

    Long-term accounts payable-other

1.8

-

-

-

-

    Deferred tax liabilities(1)

0.5

-

-

-

-

    Deferred tax liabilities

-

0.0

-

-

-

    Res. for Accrd. Retire.

1.9

1.7

1.3

1.2

0.9

    Res.f or Retire.-Director

-

-

-

0.0

2.2

    Asset retirement obligations

0.3

0.3

0.0

-

-

    Officers' retirement payable

-

1.7

1.7

1.6

0.0

    Other

0.1

0.2

0.0

-

-

Total Liabilities

106.4

130.6

82.3

80.5

75.0

 

 

 

 

 

 

    Rounding adjustment Equity

0.0

-

-

-

-

    Common Stock

25.3

25.2

22.3

19.3

19.2

    Total capital surpluses

32.8

32.6

28.9

25.6

25.4

    Other Retained Earnings

0.0

-

-

-

-

    Legal Reserve

1.6

1.6

1.4

1.3

1.3

    General reserve

18.2

18.1

12.8

17.2

10.0

    Deferred retained surplus

-12.3

4.9

7.6

-0.7

13.7

    Valuation difference on available-for-sa

0.9

0.9

0.8

0.1

0.1

    Treasury Stock

0.0

0.0

0.0

0.0

0.0

Total Equity

66.5

83.2

73.9

62.8

69.7

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

172.9

213.8

156.2

143.3

144.8

 

 

 

 

 

 

    S/O-Common Stock

12.6

12.6

12.6

12.4

12.4

Total Common Shares Outstanding

12.6

12.6

12.6

12.4

12.4

T/S-Common Stock

0.0

0.0

0.0

0.0

0.0

Accumulative Amortization of Software

0.6

-

-

-

-

Accumulative Amort of Other Intangible

0.0

-

-

-

-

Deferred Revenue

0.1

0.1

0.0

-

-

Full-Time Employees

199

165

151

141

123

Total Number of Shareholders

9,035

-

-

-

-

Number of Common Shareholders

-

9,724

8,605

4,286

5,636

LT Debt, mat. within 1yr.

24.6

8.8

12.1

8.7

21.7

Lns Pble Maturing over a Yr within 2 Yrs

18.4

-

-

-

-

LT Debt, mat. within 2 yr.

-

8.6

7.8

9.1

3.6

Lns Pble Maturg over 2 Yrs within 3 Yrs

17.2

-

-

-

-

LT Debt, mat. within 3 yr.

-

2.4

7.6

5.1

4.0

Lns Pble Maturg over 3 Yrs within 4 Yrs

8.4

-

-

-

-

LT Debt, mat. within 4 yr.

-

1.2

2.1

5.1

0.0

LT Debt, mat. within 5 yr.

-

-

1.1

0.0

0.0

Total Long Term Debt, Supplemental

68.6

21.0

30.8

27.9

29.3

Pension Obligation

6.9

6.1

4.8

4.0

3.9

Fair Value of Plan Assets

5.0

4.4

3.5

2.8

3.0

Funded Status - Total/No Break-down

-1.9

-

-

-

-

Funded Status

-

-1.7

-1.3

-1.2

-0.9

Total Funded Status

-1.9

-1.7

-1.3

-1.2

-0.9

Accrued Pension Liabilities

-1.9

-1.7

-1.3

-1.2

-0.9

Net Assets Recognized on Balance Sheet

-1.9

-1.7

-1.3

-1.2

-0.9

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Mar-2012

Updated Normal
31-Mar-2011

Updated Normal
31-Mar-2010

Updated Normal
31-Mar-2009

Updated Normal
31-Mar-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

78.961215

85.691434

92.941082

100.484331

114.302336

Auditor

Deloitte Touche Tohmatsu LLC

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income Before Tax

-15.2

1.1

4.0

-4.5

13.9

    Depreciation

18.7

20.5

20.3

16.4

7.8

    Increase (decrease) in provision for bon

-0.4

0.1

0.1

0.1

0.0

    Allow. for Director's Bonus

-

-

0.0

-0.3

0.0

    Increase (decrease) in provision for ret

0.1

0.2

0.1

0.3

-0.2

    Res. for Directors' Retire. Benefit

-

-

0.0

-2.1

0.3

    Prov.Gur.Depos.Loss

-

-

-

-

0.0

    Reserve for factory closure losses

-

0.0

-1.7

-0.1

-0.4

    Inter. & Div. Income

0.0

0.0

0.0

0.0

0.0

    Interest Expense

0.8

0.5

0.6

0.4

0.2

    Amort.Bond Issuing Cost

-

-

-

-

0.0

    Retir.Fixed Asset

0.2

0.7

1.7

1.0

1.2

    Loss on reduction of noncurrent assets

27.2

3.3

0.0

-

-

    Subsidy income

-27.4

-3.7

0.0

-

-

    L on factory closure

-

-

-

-

0.0

    Decrease (increase) in notes and account

10.4

9.6

-8.6

6.4

3.1

    Decrease (increase) in inventories

7.8

1.7

-0.1

16.4

-4.6

    Loss on adjustment for changes of accoun

0.0

0.3

0.0

-

-

    Increase (decrease) in notes and account

-18.7

0.4

18.9

-14.2

-10.3

    Rounding adjustment Cash flow

0.0

-

-

-

-

    Dir. Benefit Paid

-

-

-

-

0.0

    Decrease (increase) in consumption taxes

-0.8

1.3

1.8

-3.0

0.0

    Other, net

-0.8

0.4

0.8

-0.5

0.6

    Int & Divd. Received

0.0

0.0

0.0

0.0

0.0

    Interest Paid

-0.7

-0.5

-0.6

-0.3

-0.2

    Tax Paid/Refunded

-0.1

0.0

3.5

-7.7

-5.4

    Proceeds from subsidy

0.0

0.1

0.0

-

-

    Adjustment

-

0.0

-

-

-

Cash from Operating Activities

1.1

35.8

40.7

8.1

5.9

 

 

 

 

 

 

    Purchase of property, plant and equipmen

-74.8

-27.3

-25.4

-32.5

-9.1

    Purch.Invest.in Secs

0.0

0.0

0.0

-0.5

0.0

    Subsidy income

23.6

3.6

0.0

-

-

    Other, net

0.1

0.1

0.2

-0.4

-0.1

Cash from Investing Activities

-51.1

-23.6

-25.2

-33.4

-9.2

 

 

 

 

 

 

    Rounding adjustment Cash flow

0.0

-

-

-

-

    Net increase (decrease) in short-term lo

2.5

-1.2

-20.4

23.9

-0.9

    Proceeds from long-term loans payable

67.5

0.0

11.8

19.9

5.2

    Repayment of long-term loans payable

-18.0

-13.2

-10.5

-1.6

-7.5

    Bond redemption

-

-

0.0

-19.9

0.0

    Stock Issued

-

0.0

3.8

0.0

0.0

    Purch. Treas. Stk

0.0

0.0

0.0

0.0

-

    Dividend Paid

-1.3

-1.2

-0.5

-1.5

-1.3

Cash from Financing Activities

50.7

-15.6

-15.9

20.8

-4.4

 

 

 

 

 

 

Foreign Exchange Effects

0.0

0.0

0.1

-0.1

-0.3

Net Change in Cash

0.7

-3.3

-0.3

-4.5

-8.1

 

 

 

 

 

 

Net Cash - Beginning Balance

16.3

18.3

17.2

20.5

26.1

Net Cash - Ending Balance

16.9

15.0

16.9

16.0

18.0

    Cash Interest Paid

0.7

0.5

0.6

0.3

0.2

    Cash Taxes Paid

0.1

0.0

-3.5

7.7

5.4

 

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
31-Dec-2012

Quarter
Ending
Yr Ago

Annual
Year End
31-Mar-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 (?)

21.6

9.09%

129.9

-37.11%

-24.53%

-12.60%

Research & Development1 (?)

-

-

9.8

30.65%

23.56%

17.88%

Operating Income1 (?)

-4.5

-

-14.3

-

-

-

Income Available to Common Excl Extraord Items1 (?)

-5.5

-

-16.7

-

-

-

Basic EPS Excl Extraord Items1 (?)

-0.43

-

-1.32

-

-

-

Capital Expenditures2 (?)

-

-

74.8

152.81%

21.91%

28.45%

Cash from Operating Activities2 (?)

-

-

1.1

-97.19%

-52.67%

-46.82%

Free Cash Flow (?)

-

-

-70.7

-

-

-

Total Assets3 (?)

199.2

9.75%

172.9

-19.62%

0.22%

-1.24%

Total Liabilities3 (?)

149.0

34.17%

106.4

-19.05%

3.31%

-0.37%

Total Long Term Debt3 (?)

72.7

37.68%

44.0

259.18%

24.00%

7.57%

Employees3 (?)

-

-

199

20.61%

12.17%

10.83%

Total Common Shares Outstanding3 (?)

12.6

0.00%

12.6

0.00%

0.71%

0.43%

1-ExchangeRate: JPY to USD Average for Period

81.131791

 

78.961215

 

 

 

2-ExchangeRate: JPY to USD Average for Period

 

 

78.961215

 

 

 

3-ExchangeRate: JPY to USD Period End Date

85.870003

 

82.385362

 

 

 

Key Ratios

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Profitability

Gross Margin (?)

4.95%

10.51%

11.09%

3.82%

12.31%

Operating Margin (?)

-11.04%

0.88%

2.41%

-1.71%

6.67%

Pretax Margin (?)

-11.68%

0.56%

2.32%

-1.90%

6.59%

Net Profit Margin (?)

-12.82%

0.57%

2.08%

-2.47%

3.60%

Financial Strength

Current Ratio (?)

0.83

0.53

1.13

1.07

1.30

Long Term Debt/Equity (?)

0.66

0.15

0.25

0.31

0.11

Total Debt/Equity (?)

1.18

0.85

0.54

0.88

0.45

Management Effectiveness

Return on Assets (?)

-8.23%

0.58%

2.33%

-4.12%

5.86%

Return on Equity (?)

-21.25%

1.36%

5.11%

-8.96%

13.14%

Efficiency

Receivables Turnover (?)

5.90

6.91

6.03

9.20

8.65

Inventory Turnover (?)

6.97

8.21

7.77

8.62

6.55

Asset Turnover (?)

0.64

1.01

1.12

1.67

1.63

Market Valuation USD (mil)

Enterprise Value2 (?)

135.4

.

Price/Sales (TTM) (?)

0.78

Enterprise Value/Revenue (TTM) (?)

1.42

.

Price/Book (MRQ) (?)

1.36

Market Cap as of 26-Apr-20131 (?)

64.6

.

 

 

1-ExchangeRate: JPY to USD on 26-Apr-2013

99.361553

 

 

 

2-ExchangeRate: JPY to USD on 31-Dec-2012

85.870003

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           


 

 

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

31-Mar-2008

Financial Strength

Current Ratio (?)

0.83

0.53

1.13

1.07

1.30

Quick/Acid Test Ratio (?)

0.60

0.34

0.76

0.73

0.73

Working Capital1 (?)

-9.7

-53.9

7.9

3.8

19.6

Long Term Debt/Equity (?)

0.66

0.15

0.25

0.31

0.11

Total Debt/Equity (?)

1.18

0.85

0.54

0.88

0.45

Long Term Debt/Total Capital (?)

0.30

0.08

0.16

0.16

0.07

Total Debt/Total Capital (?)

0.54

0.46

0.35

0.47

0.31

Payout Ratio (?)

0.00%

108.10%

29.93%

-8.41%

17.16%

Effective Tax Rate (?)

-

-1.70%

10.52%

-

45.33%

Total Capital1 (?)

145.0

153.9

113.7

118.1

101.2

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

0.64

1.01

1.12

1.67

1.63

Inventory Turnover (?)

6.97

8.21

7.77

8.62

6.55

Days In Inventory (?)

52.38

44.45

46.97

42.35

55.77

Receivables Turnover (?)

5.90

6.91

6.03

9.20

8.65

Days Receivables Outstanding (?)

61.83

52.83

60.55

39.70

42.19

Revenue/Employee2 (?)

625,665

1,192,642

1,141,840

1,713,216

1,963,795

Operating Income/Employee2 (?)

-69,096

10,491

27,533

-29,287

130,913

EBITDA/Employee2 (?)

-65,705

139,012

161,402

88,851

203,692

 

 

 

 

 

 

Profitability

Gross Margin (?)

4.95%

10.51%

11.09%

3.82%

12.31%

Operating Margin (?)

-11.04%

0.88%

2.41%

-1.71%

6.67%

EBITDA Margin (?)

-10.50%

11.66%

14.14%

5.19%

10.37%

EBIT Margin (?)

-11.04%

0.88%

2.41%

-1.71%

6.67%

Pretax Margin (?)

-11.68%

0.56%

2.32%

-1.90%

6.59%

Net Profit Margin (?)

-12.82%

0.57%

2.08%

-2.47%

3.60%

R&D Expense/Revenue (?)

7.54%

3.63%

3.37%

1.72%

1.56%

COGS/Revenue (?)

95.05%

89.49%

88.91%

96.18%

87.69%

SG&A Expense/Revenue (?)

7.70%

5.43%

4.76%

3.27%

3.43%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

-8.23%

0.58%

2.33%

-4.12%

5.86%

Return on Equity (?)

-21.25%

1.36%

5.11%

-8.96%

13.14%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

-5.59

0.70

1.20

-2.00

-0.29

Operating Cash Flow/Share 2 (?)

0.08

2.93

3.20

0.66

0.55

1-ExchangeRate: JPY to USD Period End Date

82.385362

82.88

93.44

98.77

99.535

2-ExchangeRate: JPY to USD Average for Period

82.385362

82.88

93.44

98.77

99.535

 

Current Market Multiples

Market Cap/Earnings (TTM) (?)

-3.82

Market Cap/Equity (MRQ) (?)

1.49

Market Cap/Revenue (TTM) (?)

0.78

Market Cap/EBIT (TTM) (?)

-5.08

Market Cap/EBITDA (TTM) (?)

-197.68

Enterprise Value/Earnings (TTM) (?)

-6.92

Enterprise Value/Equity (MRQ) (?)

2.70

Enterprise Value/Revenue (TTM) (?)

1.42

Enterprise Value/EBIT (TTM) (?)

-9.20

Enterprise Value/EBITDA (TTM) (?)

-357.93

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.24

UK Pound

1

Rs.84.29

Euro

1

Rs.71.36

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)